[FIAMMA] QoQ Quarter Result on 31-Dec-2009 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 15.08%
YoY- 20.3%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 54,249 50,496 46,175 49,768 49,778 48,190 40,276 21.94%
PBT 7,595 8,578 7,562 6,517 6,073 6,678 4,643 38.78%
Tax -1,999 -2,082 -1,995 -1,717 -1,921 -2,198 -1,156 44.02%
NP 5,596 6,496 5,567 4,800 4,152 4,480 3,487 37.03%
-
NP to SH 5,196 6,055 5,094 4,137 3,595 4,192 3,278 35.91%
-
Tax Rate 26.32% 24.27% 26.38% 26.35% 31.63% 32.91% 24.90% -
Total Cost 48,653 44,000 40,608 44,968 45,626 43,710 36,789 20.46%
-
Net Worth 189,695 184,128 182,770 177,973 174,445 170,741 168,616 8.16%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,480 - - - 4,714 - - -
Div Payout % 124.72% - - - 131.15% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 189,695 184,128 182,770 177,973 174,445 170,741 168,616 8.16%
NOSH 117,823 118,031 117,916 117,863 117,868 117,752 117,913 -0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.32% 12.86% 12.06% 9.64% 8.34% 9.30% 8.66% -
ROE 2.74% 3.29% 2.79% 2.32% 2.06% 2.46% 1.94% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 46.04 42.78 39.16 42.23 42.23 40.92 34.16 21.99%
EPS 4.41 5.13 4.32 3.51 3.05 3.56 2.78 35.97%
DPS 5.50 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.61 1.56 1.55 1.51 1.48 1.45 1.43 8.21%
Adjusted Per Share Value based on latest NOSH - 117,863
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.23 9.52 8.71 9.39 9.39 9.09 7.60 21.88%
EPS 0.98 1.14 0.96 0.78 0.68 0.79 0.62 35.65%
DPS 1.22 0.00 0.00 0.00 0.89 0.00 0.00 -
NAPS 0.3578 0.3473 0.3447 0.3357 0.329 0.322 0.318 8.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.82 0.80 0.66 0.85 0.63 0.60 0.49 -
P/RPS 1.78 1.87 1.69 2.01 1.49 1.47 1.43 15.69%
P/EPS 18.59 15.59 15.28 24.22 20.66 16.85 17.63 3.59%
EY 5.38 6.41 6.55 4.13 4.84 5.93 5.67 -3.43%
DY 6.71 0.00 0.00 0.00 6.35 0.00 0.00 -
P/NAPS 0.51 0.51 0.43 0.56 0.43 0.41 0.34 31.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 26/08/10 25/05/10 25/02/10 01/12/09 27/08/09 21/05/09 -
Price 0.88 0.75 0.67 0.72 0.65 0.64 0.61 -
P/RPS 1.91 1.75 1.71 1.71 1.54 1.56 1.79 4.41%
P/EPS 19.95 14.62 15.51 20.51 21.31 17.98 21.94 -6.13%
EY 5.01 6.84 6.45 4.87 4.69 5.56 4.56 6.46%
DY 6.25 0.00 0.00 0.00 6.15 0.00 0.00 -
P/NAPS 0.55 0.48 0.43 0.48 0.44 0.44 0.43 17.81%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment